Financial Breakdown Overview
Detailed analysis of fundraising needs for our services supporting 20 children and necessary staff.
Cost Per Child - Month/Annual
Total Building and Setup Costs
Building Costs: $1,350,000
Interior Setup: $235,000
Utilities and Initial Stock: $60,000
Grand Total for Building and Setup: $1,645,000
Summary of Total Amount Needed
Annual Operating Costs: $616,000
Building and Setup Costs: $1,645,000
Total Needed: $2,261,000
Initial costs for establishing a new center to enhance our services
Operating Costs for Services - Month/Annual
Total Monthly Operating Costs
Holistic Care: $7,800
Big Brother & Sister Program: $8,800
Psychological Services: $8,900
Utility Bill Assistance: $3,000
Legal Support Services: $3,000
Administrative Costs: $7,000
Transportation Costs: $12,000
Grand Total (Monthly): $50,500
Total Annual Operating Costs
Holistic Care: $93,600
Big Brother & Sister Program: $105,600
Psychological Services: $106,800
Utility Bill Assistance: $36,000
Legal Support Services: $46,000
Administrative Costs: $84,000
Transportation Costs: $144,000
Grand Total (Annually): $616,000
Total Monthly Operating Costs for Sponsoring One Child
Holistic Care: $390
Big Brother & Sister Program: $440
Psychological Services: $445
Utility Bill Assistance: $150
Legal Support Services: $150
Administrative Costs: $350
Transportation Costs: $600
Total Monthly Cost per Child: $2,525
Total Annual Operating Costs
Holistic Care: $4,680
Big Brother & Sister Program: $5,280
Psychological Services: $5,340
Utility Bill Assistance: $1,800
Legal Support Services: $1,800
Administrative Costs: $4,200
Transportation Costs: $7,200
Total Annual Cost per Child: $30,300
Detailed overview of fundraising needs for our essential services. We will outline the total monthly & annual operating costs and expenses required for each service category, ensuring we meet the needs of 20 children effectively.
Operating Costs for Services - Month/Annual
1. Holistic Care (Meals & Nutrition)
Daily hot meals (prepared by a professional chef):
$10 per meal × 20 children × 30 days = $6,000/month
Annual cost: $72,000
Snacks and drinks:
$3 per child × 20 children × 30 days = $1,800/month
Annual cost: $21,600
2. Big Brother & Big Sister Program
Mentors (1 mentor per 3 children, 7 mentors total):
$1,200/month per mentor × 7 = $8,400/month
Annual cost: $100,800
Activity materials and supplies:
$20 per child/month = $400/month
Annual cost: $4,800
3. Psychological Services
Private therapy sessions (weekly for 20 children):
$80 per session × 4 weeks × 20 children = $6,400/month
Annual cost: $76,800
On-site psychologist (part-time):
$2,500/month = $30,000/year
4. Utility Bill Assistance for Families
Assistance for 20 families:
$150 per family/month = $3,000/month
Annual cost: $36,000
5. Legal Support Services
Lawyer/Legal advisor (part-time):
$3,000/month = $36,000/year
Court fees and settlements:
Estimated annual cost: $10,000
6. Administrative Costs
Program coordinator:
$4,000/month = $48,000/year
Administrative assistant:
$2,500/month = $30,000/year
Office supplies and software:
$500/month = $6,000/year
7. Transportation Costs
Private transportation (daily pickup and drop-off):
$20 per child/day × 20 children × 30 days = $12,000/month
Annual cost: $144,000
Grand Total (Monthly): $50,500
Grand Total (Annually): $616,000
Building and Setup Expenses for New Center
Financial Breakdown - Analysis
Building Costs
Land Purchase (Netivot, Southern Israel): $250,000
Construction (5,000 sq. ft @ $200/sq. ft): $1,000,000
Architectural and Engineering Fees: $75,000
Permits and Legal Fees: $25,000
Interior Setup
Furniture and Fixtures:
Dining tables, chairs, desks, beds, etc.: $75,000
Kitchen Equipment:
Industrial-grade stoves, refrigerators, utensils: $50,000
Activity Center Setup:
Toys, games, learning materials: $20,000
Office Setup:
Computers, desks, and software: $15,000
Utilities and Initial Stock
Electric and Plumbing Setup: $50,000
Initial Stock (food, supplies, etc.): $10,000
Total Building and Setup Costs
Building Costs: $1,350,000
Interior Setup: $235,000
Utilities and Initial Stock: $60,000
Grand Total for Building and Setup: $1,645,000
Our Financial Vision
Dedicated to transparency in fundraising for essential services supporting children and families in need.
Contact Us for Fundraising Support
Reach out for assistance with our fundraising goals and services.
Mission
Dedicated to providing love, care, and essential support
Support
Donate
admin@yadleyatom.org
© 2025. All rights reserved.